x
|
Quarterly
report pursuant Section 13 or 15(d) of the Securities Exchange Act
of
1934
|
¨
|
Transition
report pursuant Section 13 or 15(d) of the Securities Exchange Act
of
1934
|
Delaware
|
98-0381367
|
|
(State
or Other Jurisdiction
|
(IRS
Employer
|
|
of
Incorporation or Organization)
|
Identification
No.)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Page
|
||||
Number
|
||||
PART
I.
|
FINANCIAL
INFORMATION
|
|||
Item
1.
|
Financial
Statements
|
|||
Consolidated
Balance Sheet as of June 30, 2008 (unaudited) and December 31,
2007
|
2
|
|||
Consolidated
Statements of Income and Other Comprehensive Income for the three
and six
months ended March 31 2008 and 2007 (unaudited)
|
3
|
|||
Consolidated
Statements of Cash Flows for the six months ended June 30, 2008 and
2007
(unaudited)
|
4
|
|||
Notes
to Consolidated Financial Statements (unaudited)
|
5
|
|||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
19
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
24
|
||
Item
4T.
|
Controls
and Procedures
|
24
|
||
PART
II.
|
OTHER
INFORMATION
|
24
|
||
Item
1.
|
Legal
Proceedings
|
24
|
||
Item
1A.
|
Risk
Factors
|
25
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
25
|
||
Item
3.
|
Defaults
Upon Senior Securities
|
26
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
26
|
||
Item
5.
|
Other
Information
|
26
|
||
Item
6.
|
Exhibits
|
26
|
||
SIGNATURES
|
27
|
June
30,
|
December
31,
|
||||||
2008
|
2007
|
||||||
(unaudited)
|
|||||||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
& cash equivalents
|
$
|
526,940
|
$
|
617,406
|
|||
Accounts
receivable, net of allowance for doubtful accounts of $23,863,766
and
$25,447,689
|
1,772,146
|
618,052
|
|||||
Other
receivable
|
4,082,359
|
2,292,763
|
|||||
Inventory
|
1,924,224
|
1,179,448
|
|||||
Advances
to suppliers
|
9,245,625
|
9,741,090
|
|||||
Prepaid
expense and other current assets
|
5,414,476
|
5,066,015
|
|||||
Total
current assets
|
22,965,770
|
19,514,774
|
|||||
PROPERTY
AND EQUIPMENT, net
|
5,518,793
|
5,306,254
|
|||||
CONSTRUCTION
IN PROGRESS
|
8,291,463
|
7,722,756
|
|||||
MARKETABLE
SECURITY
|
12,382,608
|
14,239,999
|
|||||
INTANGIBLE
ASSETS, net
|
2,104,163
|
2,050,652
|
|||||
OTHER
ASSETS
|
3,947,304
|
3,720,785
|
|||||
LOAN
RECEIVABLE
|
2,682,557
|
2,439,275
|
|||||
TOTAL
ASSETS
|
$
|
57,892,658
|
$
|
54,994,495
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable
|
$
|
894,916
|
$
|
1,186,768
|
|||
Accrued
expenses
|
181,231
|
219,936
|
|||||
Total
current liabilities
|
1,076,147
|
1,406,704
|
|||||
STOCKHOLDERS'
EQUITY:
|
|||||||
Preferred
stock, $0.0001 per share; authorized 5,000,000 shares; nil issued
and
outstanding
|
|||||||
Common
stock, $0.0001 per share; authorized 30,000,000 shares; issued and
outstanding 18,310,250 and 18,310,250
|
1,831
|
1,831
|
|||||
Additional
paid-in capital
|
33,860,062
|
33,860,062
|
|||||
Other
comprehensive income
|
17,565,117
|
16,520,775
|
|||||
Statutory
reserve
|
4,314,488
|
4,314,488
|
|||||
Retained
earnings
|
1,075,013
|
(1,109,365
|
)
|
||||
Total
stockholders' equity
|
56,816,511
|
53,587,791
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
57,892,658
|
$
|
54,994,495
|
Three Month Periods Ended June 30,
|
Six Month Periods Ended June 30,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Net
Revenue
|
$
|
1,166,535
|
$
|
3,172,163
|
$
|
2,075,054
|
$
|
8,180,635
|
|||||
Cost
of Revenue
|
723,842
|
1,650,541
|
1,291,130
|
4,668,791
|
|||||||||
Gross
profit
|
442,693
|
1,521,622
|
783,924
|
3,511,844
|
|||||||||
Operating
expenses
|
|||||||||||||
Selling
expenses
|
195,920
|
330,273
|
378,179
|
679,287
|
|||||||||
General
and administrative expenses
|
707,106
|
(628,515
|
)
|
1,366,450
|
2,543,994
|
||||||||
Total
operating expenses
|
903,026
|
(298,242
|
)
|
1,744,629
|
3,223,281
|
||||||||
Income
(loss) from operations
|
(460,333
|
)
|
1,819,864
|
(960,705
|
)
|
288,563
|
|||||||
Non-operating
income (expense):
|
|||||||||||||
Other
income (expense), net
|
751,093
|
706,783
|
2,963,152
|
639,586
|
|||||||||
Interest
income
|
84,497
|
89,443
|
140,745
|
179,452
|
|||||||||
Interest
expense
|
-
|
(1,319
|
)
|
-
|
(2,376
|
)
|
|||||||
Total
non-operating income (expense)
|
835,590
|
794,907
|
3,103,897
|
816,662
|
|||||||||
Loss
before provision for income taxes
|
375,257
|
2,614,771
|
2,143,192
|
1,105,225
|
|||||||||
Provision
for income taxes
|
41,186
|
-
|
41,186
|
||||||||||
Net
income
|
416,443
|
2,614,771
|
2,184,378
|
1,105,225
|
|||||||||
Other
comprehensive income
|
|||||||||||||
Foreign
currency translation gain
|
1,001,703
|
1,016,214
|
2,901,733
|
1,657,890
|
|||||||||
Unrealized
gain (loss) on marketable equity security
|
1,424,000
|
5,035,594
|
(1,857,391
|
)
|
2,538,435
|
||||||||
Comprehensive
Income
|
$
|
2,842,146
|
$
|
8,666,579
|
$
|
3,228,720
|
$
|
5,301,550
|
|||||
Weighted
average shares outstanding :
|
|||||||||||||
Basic
|
18,310,250
|
18,310,250
|
18,310,250
|
18,310,250
|
|||||||||
Diluted
|
18,310,250
|
18,310,250
|
18,310,250
|
18,310,250
|
|||||||||
Earnings
per share:
|
|||||||||||||
Basic
|
$
|
0.02
|
$
|
0.14
|
$
|
0.12
|
$
|
0.06
|
|||||
Diluted
|
$
|
0.02
|
$
|
0.14
|
$
|
0.12
|
$
|
0.06
|
Six Month Periods Ended June 30,
|
|||||||
2008
|
2007
|
||||||
(unaudited)
|
(unaudited)
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
2,184,378
|
$
|
1,105,225
|
|||
Adjustments
to reconcile net income to net cash used in operating
activities:
|
|||||||
Depreciation
and amortization
|
249,464
|
233,997
|
|||||
Allowance
for bad debts
|
(3,136,901
|
)
|
163,965
|
||||
(Increase)
/ decrease in assets:
|
|||||||
Accounts
receivable
|
2,051,191
|
(3,744,199
|
)
|
||||
Other
receivable & Loan Receivable
|
(1,684,248
|
)
|
(1,298,803
|
)
|
|||
Inventory
|
(651,759
|
)
|
(994,158
|
)
|
|||
Advances
to suppliers
|
1,092,778
|
4,138,508
|
|||||
Prepaid
expense
|
132,114
|
(4,540,439
|
)
|
||||
Other
assets
|
(154,344
|
)
|
-
|
||||
Increase
/ (decrease) in current liabilities:
|
|||||||
Accounts
payable and accrud expenses
|
(375,204
|
)
|
100,119
|
||||
Other
payable
|
-
|
184,306
|
|||||
Net
cash used in operating activities
|
(292,531
|
)
|
(4,651,479
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Acquisition
of property and equipment
|
(47,933
|
)
|
(77,330
|
)
|
|||
Additions
to construction in progress
|
(70,430
|
)
|
(849,900
|
)
|
|||
Proceeds
from other assets
|
96,093
|
(87,717
|
)
|
||||
Net
cash used in investing activities
|
(22,270
|
)
|
(1,014,947
|
)
|
|||
Effect
of exchange rate changes on cash and cash equivalents
|
224,335
|
318,824
|
|||||
NET
DECREASE IN CASH & CASH EQUIVALENTS
|
(90,466
|
)
|
(5,347,602
|
)
|
|||
CASH
& CASH EQUIVALENTS, BEGINNING OF PERIOD
|
617,406
|
11,824,327
|
|||||
CASH
& CASH EQUIVALENTS, END OF PERIOD
|
$
|
526,940
|
$
|
6,476,725
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
Operating
equipment
|
10
years
|
|||
Vehicles
|
8
years
|
|||
Office
equipment
|
5
years
|
|||
Buildings
|
30
years
|
June 30,
2008
|
December 31,
2007
|
||||||
Operating
equipment
|
$
|
1,100,427
|
$
|
1,025,862
|
|||
Vehicles
|
756,545
|
722,360
|
|||||
Office
equipment
|
87,074
|
81,671
|
|||||
Buildings
|
5,092,744
|
4,735,665
|
|||||
7,036,790
|
6,565,558
|
||||||
Less
accumulated depreciation
|
(1,517,997
|
)
|
(1,259,304
|
)
|
|||
$
|
5,518,793
|
$
|
5,306,254
|
· |
Level
1 inputs to the valuation methodology are quoted prices (unadjusted)
for identical assets or liabilities in active
markets.
|
· |
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
· |
Level
3 inputs to the valuation methodology are unobservable and
significant to the fair value
measurement.
|
Description
|
Level
1
|
Level
2
|
Level
3
|
|||||||
Assets
|
||||||||||
Marketable
securities
|
$
|
-
|
$
|
12,382,608
|
$
|
-
|
For the Six
Months Ended June 30,
|
|||||||
|
2008
|
2007
|
|||||
Compound
fertilizer
|
$
|
1,950,228
|
$
|
3,785,326
|
|||
|
|||||||
Liquid
fertilizer
|
74,211
|
2,787,746
|
|||||
|
|||||||
Pesticide
|
50,615
|
1,607,563
|
|||||
|
|||||||
|
$
|
2,075,054
|
$
|
8,180,635
|
June 30,
2008
|
|
December 31,
2007
|
|||||
Raw Material
|
$
|
499,403
|
$
|
425,542
|
|||
Packaging
|
361,122
|
250,018
|
|||||
Finished
Goods
|
1,263,615
|
691,730
|
|||||
Consumables
|
357
|
336
|
|||||
2,124,497
|
1,367,626
|
||||||
Less
Obsolescence Reserve
|
(200,275
|
)
|
(188,178
|
)
|
|||
Inventory,
net
|
$
|
1,924,222
|
$
|
1,179,448
|
·
|
in
November, 2021 - prepayment for next 8 years commencing on November
2021
and
|
· ·
|
in
November, 2029 - prepayment of remaining 7 years commencing on November
2029
|
2008
|
2007
|
||||||
Prepaid
Lease (for 15 years)
|
$
|
2,786,244
|
$
|
2,617,962
|
|||
Current
portion
|
197,258
|
185,344
|
|||||
Long-term
portion
|
$
|
2,588,986
|
$
|
2,432,618
|
2008
|
2007
|
||||||
Rights
to use land
|
$
|
1,994,385
|
$
|
1,873,929
|
|||
Fertilizers
proprietary technology rights
|
1,167,200
|
1,096,704
|
|||||
|
3,161,585
|
2,970,633
|
|||||
Less
Accumulated amortization
|
(1,057,422
|
)
|
(919,981
|
)
|
|||
|
$
|
2,104,163
|
$
|
2,050,652
|
Options
outstanding
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic Value
|
||||||||
Outstanding,
December 31, 2007
|
136,000
|
$
|
5.39
|
$
|
0
|
|||||
Granted
|
-
|
-
|
||||||||
Forfeited
|
-
|
-
|
||||||||
Exercised
|
-
|
-
|
||||||||
Outstanding,
June 30, 2008
|
136,000
|
$
|
5.39
|
$
|
0
|
Outstanding
Options
|
Exercisable
Options
|
|||||||||||||||
Exercise
Price
|
|
Number
|
Average
Remaining
Contractual
Life
|
Average
Exercise
Price
|
Number
|
Average
Exercise
Price
|
||||||||||
|
|
|
|
|
|
|||||||||||
$5.00
|
100,000
|
1.18
|
$
|
5.00
|
100,000
|
$
|
5.00
|
|||||||||
$5.80
|
10,000
|
1.75
|
$
|
5.80
|
10,000
|
$
|
5.80
|
|||||||||
$6.72
|
26,000
|
2.51
|
$
|
6.72
|
26,000
|
$
|
6.72
|
i.
|
Making
up cumulative prior years’ losses, if any;
|
ii.
|
Allocations
to the “Statutory surplus reserve” of at least 10% of income after tax, as
determined under PRC accounting rules and regulations, until the
fund
amounts to 50% of the Company’s registered capital;
|
iii.
|
Allocations
of 5-10% of income after tax, as determined under PRC accounting
rules and
regulations, to the Company’s “Statutory common welfare fund”, which is
established for the purpose of providing employee facilities and
other
collective benefits to the Company’s employees; and
|
iv.
|
Allocations
to the discretionary surplus reserve, if approved in the stockholders’
general meeting.
|
(a)
|
Exhibits
|
Exhibit
No.
|
Exhibit
Description
|
|
31.1
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14 and Rule
15d-14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
31.2
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14 and Rule
15d 14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|
|
Bodisen
Biotech, Inc.
|
|
|
|
|
August
14, 2008
|
By:
|
/s/
Bo Chen
|
|
Bo
Chen
Chairman,
Chief Executive Officer and
President
(Principal
Executive Officer)
|
|
|
|
|
August
14, 2008
|
By:
|
/s/ Junyan
Tong
|
|
Junyan
Tong
Chief
Financial Officer
(Principal
Financial and Accounting
Officer)
|
Exhibit
No.
|
Exhibit
Description
|
|
31.1
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14 and Rule
15d-14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
31.2
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14 and Rule
15d 14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|